| (in millions of USD) | Q4 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q4 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 20.0 | 15.0 | 33.7 | 21.4 | 16.3 | 26.0 | 22.4 | 27.3 | 62.9 | 61.9 | - | - | 77.8 | - | - |
| Restricted Cash | 21.9 | 16.6 | 35.8 | 22.7 | 19.1 | 26.6 | 22.9 | 28.2 | 1.0 | 63.2 | 63.1 | 76.6 | 4.3 | 84.6 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 20.0 | 15.0 | 33.7 | 21.4 | 16.3 | 26.0 | 22.4 | 27.3 | 62.9 | 61.9 | - | - | 77.8 | - | - |
| Receivables | |||||||||||||||
| Accounts Receivable | 30.2 | 23.9 | 43.0 | 46.5 | 46.0 | 53.5 | 48.5 | 49.7 | 54.2 | 68.4 | - | - | 56.4 | - | - |
| Current Assets | |||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 59.7 | 60.1 | 58.3 | 59.0 | 58.7 | 57.8 | 70.8 | 87.8 | 83.6 | - | - | - | 79.5 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 69.5 | 65.3 | 46.5 | 57.1 | 52.3 | 69.4 | 57.1 | 77.7 | 81.6 | 92.1 | - | - | 67.5 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 60.3 | 66.0 | 9.5 | 32.6 | 31.4 | 39.9 | 52.8 | 31.5 | 29.6 | 33.4 | - | - | 0.0 | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | - | - | 0.2 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 60.3 | 66.0 | 9.5 | 36.4 | 31.4 | 39.9 | 67.6 | 31.5 | 29.6 | 33.4 | - | - | 0.0 | - | - |
| Net debt | |||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||
| Cash And Equivalents | 20.0 | 33.7 | 62.9 | 77.8 | - |
| Restricted Cash | 21.9 | 35.8 | 63.9 | 82.1 | - |
| Short Term Investments | - | - | - | - | - |
| Cash And Short Term Investments | 20.0 | 33.7 | 62.9 | 77.8 | - |
| Receivables | |||||
| Accounts Receivable | 30.2 | 43.0 | 54.2 | 56.4 | - |
| Current Assets | |||||
| Inventory | - | - | - | - | - |
| Prepaid Expenses | 13.1 | 15.6 | 13.4 | 14.1 | - |
| Other Current Assets | - | - | |||
| Non-Current Assets | |||||
| Property, Plant & Equipment Gross | 59.7 | 58.3 | 83.6 | 79.5 | - |
| Accumulated Depreciation | 49.1 | 39.1 | 37.2 | 24.3 | - |
| Property,Plant & Equipment Net | 10.6 | ||||
| Current Liabilities | |||||
| Accounts Payable | 69.5 | 46.5 | 81.6 | 67.5 | - |
| Short Term Debt | - | - | - | - | - |
| Deferred Revenue Current | 53.8 | 102.5 | |||
| Non-Current Liabilities | |||||
| Long Term Debt | 60.3 | 9.5 | 29.6 | 0.0 | - |
| Operating Lease Liabilities Non-Current | 11.0 | 16.0 | 15.0 | 13.9 | - |
| Deferred Revenue Non-Current | 0.5 | ||||
| Common Equity | |||||
| Common Stock | 0.4 | 0.3 | 0.3 | 0.2 | - |
| Additional Paid In Capital | - | - | - | - | - |
| Retained Earnings | (103.8) | (78.2) | |||
| Supplementary Data | |||||
| Total Debt | 60.3 | 9.5 | 29.6 | 0.0 | - |
| Net debt | 40.3 | (24.3) | (33.3) | (77.8) | - |
| Working Capital | (20.7) | (89.3) | |||
| 13.1 |
| 12.8 |
| 15.6 |
| 13.4 |
| 10.6 |
| 13.6 |
| 17.7 |
| 11.7 |
| 13.4 |
| 15.7 |
| - |
| - |
| 14.1 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 175.4 | 159.5 | 141.0 | 140.3 | 135.8 | 221.2 | 208.8 | 225.7 | 257.5 | 270.7 | - | - | 233.5 | - | - |
| - |
| Accumulated Depreciation | 49.1 | 51.1 | 39.1 | 44.3 | 41.8 | 36.4 | 34.6 | 40.7 | 37.2 | - | - | - | 24.3 | - | - |
| Property,Plant & Equipment Net | 10.6 | 9.0 | 19.1 | 14.7 | 16.8 | 21.4 | 36.2 | 47.1 | 46.4 | 50.1 | - | - | 55.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 4.1 | 3.4 | 6.7 | 5.4 | 6.0 | 7.3 | 8.0 | 8.6 | 9.2 | 9.9 | - | - | 12.0 | - | - |
| Operating Lease Right Of Use Assets | 15.3 | 15.1 | 24.2 | 21.0 | 22.7 | 25.9 | 21.2 | 23.1 | 23.6 | 25.6 | - | - | 21.8 | - | - |
| Deferred Tax Assets | - | - | 0.0 | - | - | 0.0 | 0.0 | 0.0 | 17.3 | 18.9 | - | - | 18.9 | - | - |
| Other Non-Current Assets | 0.4 | 0.4 | 0.3 | 0.5 | 0.4 | 1.7 | 1.5 | 2.8 | 2.9 | 2.9 | - | - | 3.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 218.8 | 202.3 | 233.9 | 203.0 | 227.7 | 346.7 | 344.5 | 378.0 | 426.7 | 457.1 | - | - | 446.8 | - | - |
| Short Term Debt | - | - | - | 3.8 | - | - | 14.8 | - | 0.0 | - | - | - | - | - | - |
| Deferred Revenue Current | 53.8 | 35.7 | 102.5 | 53.9 | 84.8 | 97.6 | 111.8 | 110.2 | 115.8 | 119.5 | - | - | 163.7 | - | - |
| Operating Lease Liabilities Current | 4.4 | 4.7 | 6.6 | 5.7 | 6.2 | 6.7 | 7.8 | 8.0 | 8.2 | 8.6 | - | - | 7.8 | - | - |
| Accrued Expenses | 34.2 | 39.7 | 38.6 | 39.8 | 31.7 | 62.8 | 39.1 | 33.4 | 33.9 | 38.7 | - | - | 60.8 | - | - |
| Other Current Liabilities | 34.5 | 34.4 | 42.7 | 11.3 | 12.4 | 18.9 | 14.6 | 18.2 | 13.1 | 13.1 | - | - | 12.7 | - | - |
| Total Current Liabilities | 196.1 | 177.8 | 230.3 | 194.8 | 210.4 | 278.2 | 266.0 | 269.8 | 271.3 | 297.2 | - | - | 340.9 | - | - |
| Operating Lease Liabilities Non-Current |
| 11.0 |
| 10.8 |
| 16.0 |
| 14.4 |
| 15.2 |
| 17.1 |
| 13.2 |
| 14.9 |
| 15.0 |
| 16.7 |
| - |
| - |
| 13.9 |
| - |
| - |
| Deferred Revenue Non-Current | 0.5 | 0.5 | 0.1 | 0.2 | 0.1 | 0.0 | 2.7 | 2.7 | 3.2 | 2.9 | - | - | 1.8 | - | - |
| Deferred Tax Liabilities | - | - | 0.0 | - | - | 0.0 | 0.0 | 0.0 | 17.3 | 18.9 | - | - | 18.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.4 | 1.6 | 8.0 | 4.5 | 7.2 | 5.9 | 5.2 | 5.4 | 4.3 | 3.9 | - | - | 3.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 275.4 | 262.8 | 268.5 | 252.4 | 270.3 | 345.8 | 344.1 | 339.9 | 356.2 | 388.8 | - | - | 395.2 | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (103.8) | (108.3) | (78.2) | (96.5) | (88.0) | (39.7) | (38.2) | 13.2 | 46.5 | 64.0 | - | - | 49.1 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 0.0 | 0.0 | (0.2) | 0.0 | (0.2) | (0.2) | (0.9) | (0.9) | (0.7) | (0.8) | - | - | (1.0) | - | - |
| Total Stockholders Equity | (56.6) | (60.5) | (34.7) | (49.5) | (42.6) | 1.0 | 0.4 | 38.1 | 70.5 | 68.4 | 33.0 | 42.8 | 51.6 | 69.1 | 47.0 |
| Total Equity | (56.6) | (60.5) | (34.7) | (49.5) | (42.6) | 1.0 | 0.4 | 38.1 | 70.5 | 68.4 | 33.0 | 42.8 | 51.6 | 69.1 | 47.0 |
| 40.3 |
| 51.0 |
| (24.3) |
| 15.0 |
| 15.1 |
| 13.9 |
| 45.2 |
| 4.2 |
| (33.3) |
| (28.5) |
| - |
| - |
| (77.8) |
| - |
| - |
| Working Capital | (20.7) | (18.3) | (89.3) | (54.4) | (74.7) | (57.0) | (57.2) | (44.1) | (13.8) | (26.5) | - | - | (107.5) | - | - |
| Book Value | (56.6) | (60.5) | (34.7) | (49.5) | (42.6) | 1.0 | 0.4 | 38.1 | 70.5 | 68.4 | 33.0 | 42.8 | 51.6 | 69.1 | 47.0 |
| Tangible Book Value | (60.7) | (63.9) | (41.3) | (54.8) | (48.7) | (6.3) | (7.5) | 29.5 | 61.2 | 58.5 | - | - | 39.6 | - | - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - |
| Total Current Assets | 175.4 | 141.0 | 257.5 | 233.5 | - |
| 19.1 |
| 46.4 |
| 55.2 |
| - |
| Long Term Investments | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - |
| Goodwill | - | - | - | - | - |
| Intangible Assets | 4.1 | 6.7 | 9.2 | 12.0 | - |
| Operating Lease Right Of Use Assets | 15.3 | 24.2 | 23.6 | 21.8 | - |
| Deferred Tax Assets | - | 0.0 | 17.3 | 18.9 | - |
| Other Non-Current Assets | 0.4 | 0.3 | 2.9 | 3.1 | - |
| Total Non-Current Assets | - | - | - | - | - |
| Total Assets | 218.8 | 233.9 | 426.7 | 446.8 | - |
| 115.8 |
| 163.7 |
| - |
| Operating Lease Liabilities Current | 4.4 | 6.6 | 8.2 | 7.8 | - |
| Accrued Expenses | 34.2 | 38.6 | 33.9 | 60.8 | - |
| Other Current Liabilities | 34.5 | 42.7 | 13.1 | 12.7 | - |
| Total Current Liabilities | 196.1 | 230.3 | 271.3 | 340.9 | - |
| 0.1 |
| 3.2 |
| 1.8 |
| - |
| Deferred Tax Liabilities | - | 0.0 | 17.3 | 18.9 | - |
| Pension Obligations | - | - | - | - | - |
| Other Non-Current Liabilities | 1.4 | 8.0 | 4.3 | 3.5 | - |
| Total Non-Current Liabilities | - | - | - | - | - |
| Total Liabilities | 275.4 | 268.5 | 356.2 | 395.2 | - |
| 46.5 |
| 49.1 |
| - |
| Accumulated Other Comprehensive Income | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - |
| Minority Interest | 0.0 | (0.2) | (0.7) | (1.0) | - |
| Total Stockholders Equity | (56.6) | (34.7) | 70.5 | 51.6 | 47.0 |
| Total Equity | (56.6) | (34.7) | 70.5 | 51.6 | 47.0 |
| (13.8) |
| (107.5) |
| - |
| Book Value | (56.6) | (34.7) | 70.5 | 51.6 | 47.0 |
| Tangible Book Value | (60.7) | (41.3) | 61.2 | 39.6 | - |